County Profile for Clay - 2013



County Controls Information

Cost Report Counts Population
Total Hospital Count 1 Total Population on July 31, 2013 0
Total Cost Reports Filed in 2013 1 Total Births 0
Total Cost Reports Submitted 0 Total Deaths 0
Total Cost Reports Settled 1 Net Population Natural Change 0
Total Cost Reports Reopened 0 Total International Migration 0
Total Cost Reports Ammended 0 Total Domestic Migration 0
Total Cost Reports Audited 0 Total Residual 0
Net Population Change 0

County Financial Statements - Worksheet G

Balance Sheet Income Statement
Current Assets 4,787,893 Total Charges 22,209,723
Fixed Assets 5,551,847 Contract Allowance 7,460,422
Other Assets 2,751,246 Operating Revenue 14,749,301
Total Assets 13,090,986 Operating Expenses 16,557,406
Current Liabilities 1,988,367 Operating Margin -1,808,105
Long Term Liabilities 1,902,212 Other Income 1,126,339
Total Equity 9,200,407 Other Expense 0
Total Liabilities and Equity 13,090,986 Net Profit or Loss -681,766

County Calculations

Per Discharge Statistics Per Bed Statistics Per Person Statistics
Revenue per Discharge $27,829 Revenue per Bed $702,348 Revenue per Person $14,749,301
Net Margin per Discharge ($3,412) Net Margin per Bed ($86,100) Net Margin per Person ($1,808,105)
Net Profit per Discharge ($1,286) Net Profit per Bed ($32,465) Net Profit per Person ($681,766)
Net Fixed Assets per Discharge $10,475 Net Fixed Assets per Bed $264,374 Net Fixed Assets per Bed $5,551,847
Long Term Debt per Discharge $3,589 Long Term Debt per Bed $90,582 Long Term Debt per Person $1,902,212
Persons per Discharge 0 Persons per Bed 0
Occupancy Rate 46.6 %
Length of Stay 6 Days

County Ranking of Selected Values

Income Statement Balance Sheet Statistics
Total Charges 2,129 Net Fixed Assets 2,043 Population Estimate 1,151
Total Revenue 2,031 Long Term Liabilities 1,747 Total Patient Discharges 1,937
Net Margin 2,183 Total Patient Beds 2,256
Net Profit or Loss 2,736

County Charges and Direct Cost - Worksheet B and C

Line Description Direct Cost Charges Ratio
30 Adults and Pediatrics - General Routine Care 3,882,358 2,758,348 1.4075
31 Intensive Care Unit 0 0
32 Coronary Care Unit 0 0
43 Nursery 85,524 85,817 0.9966
44 Skilled Nursing Care 0 0
50 Operating Room 869,407 899,048 0.9670
51 Recovery Room 0 0
52 Labor and Delivery Room 47,168 56,486 0.8350

County General Service Cost - Worksheet A

Lines Description Amount Lines Description Amount
01 Capital Related - Building and Fixtures 674,799 13 Nursing Administration 152,487
02,03 Captial Related - Movable Equipment 579,662 14 Central Services and Supply 21,885
04 Employee Benefits 1,913,086 15 Pharmacy 0
05 Administrative and General 2,125,646 16 Medical Records and Medical Library 430,314
06 Maintenance and Repairs 0 17 Social Services 0
07 Operation of Plant 808,114 18 Other General Service Expense 0
08,09 Laundry, Linen and Housekeeping 286,945 19 Non Physician Anesthetist 252,139
10,11 Dietary and Cafeteria 310,956 20,21,22,23 Education Programs 0
Total General Service Cost Centers 7,556,033

County Profile for Clay - 2013